Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.53% first-year return on $200k initial cash invested.
-6.53%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$6,280
Rent
-$1,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,280 income − $7,367 expenses = $1,087 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,657
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,280
Total Expenses
$7,367
Mortgage P&I
68%
$4,280
Property Taxes
10%
$637
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$754
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$691